Professional Documents
Culture Documents
9 APPENDIX 14-19
Acknowledgement
This assignment submitted in fulfilment of MBA Programme in Finance Analysis
Management is a great opportunity for learning and career advancement for me.
My grateful thanks to Mr. Sim, Finance Director despite of his immensely hectic
workload, provided me the essential information and extended his best support
providing me an insight into various issues pertaining to this assignment. His sincere
support and consistent guidance led to the completion of this assignment.
My humble gratitude and highly indebted to Dr. Harwinder Singh and Mr. Francis
Asirvatham for their mentorship and valuable suggestions that gave an entire new
dimensions to the assignment. Their guidance gave immense confidence and
encouragement that helped me to put in my best.
In this opportunity I would like to thank my brother Mr. Tioe who has helped and
encouraged me to complete the assignment smoothly.Last but not least, I am very
grateful to my parents and wife for providing me all sorts of cooperation,
encouragement and inspiration.
Executive Summary
Almost all of the industrial enterprises whether they are into manufacturing, trading or
services sector need to conduct their yearly financial report which in simple called as
Annual Report. This report gives a clear understanding with what goes behind the
credit analysis of the proposal.
CCM is one of the large chemical companies in Malaysia that has a substantive
history since 1963 which CCM was incorporated and subsequently listed on the main
board Bursa Malaysia in year 1966. CCM not only deals in agricultural and
manufacturing sectors but also ventured into healthcare products with a vision to
enhance quality of life.
This report deals with the analysis and review of CCMs area of business and its
financial performance for 2 years: 2013 and 2014. It explains different types of
profitability ratios, liquidity ratios, current ratio, debt management ratios and investor
returns. It gives an insight of the calculation of ratios involved in determine the
outcome of the performance in comparison between the 2 years. Recommendations
with reasons are discussed in the report together with common issues related to the
financial risks and justification.
The most important part of this study includes analysis of the four main investment
appraisal techniques which is a main concern for an investor to evaluate the
techniques. These techniques explain the significance of the study of key financial
approaches and projected future performances. Finally the conclusion and advice as
per the analysis during the below discussion shall wind up the report.
1.0 Introduction
1.1 Pharmaceutical
The pharmaceuticals market will remain steadfast and continue to grow after they had
recorded higher revenue in gross profit margin by increased of 15.7% in 2014 to RM
35.66 million from RM 30.83 million in 2013. The divisions revenue increased to
RM 320.38 million from RM 295.92 million in 2013 primarily attributed from its
ethical segments where they have improved its product pipeline and customer offering.
With the government allocation of RM 23 billion for healthcare sector, CCM has
collaborated with their overseas counterpart to produce and market their range of
product and also exploring the options of potential acquisition in ASEAN market.
1.2 Fertilizer
1.3 Chemical
Page 1
2.0 Financial Evaluation
CCM Group
Profitability Ratio
2014 2013
Gross Profit Margin (%) 18.69 16.20
Operating Profit Margin (%) (0.20) 3.50
Net Profit Margin (%) (3.20) 0.90
Operating ROI (%) (0.09) 2.40
Net ROI (%) (2.10) 0.60
Total Asset Utilisation (%) 0.66 0.70
Fixed Asset Utilisation (%) 1.20 1.39
Current Asset Utilisation (%) 1.49 1.39
Source: Companies Annual Report 2014
Gross Profit Margin guides us the earnings of a company generates on its cost of
sales or cost of goods sold. In contrast, it signifies how capably owner uses resources
and labour in the production process (Zain, 2008). In 2014 CCM has a greater gross
profit margin of 18.69% compared to year 2013 of 16.20%. This trend indicates that
CCM is in a upward trend in the gross profit margin rate due to the operating
expenses has been control.
Operating Profit Margin is used to contrast earning before interest and taxes to sales,
it explains how thriving CCM has been at making profit from the manoeuvre of
business. It indicates how much earning before interest and taxes is generated per
dollar of sales. CCM ratios indicated that -0.2% for 2014 and 3.5% for 2013 which
means in 2013, CCM has control their costs effectively or the sales are boosting
quicker than operating expenses as compared to year 2014.
Net Profit Margin is the ratio used to indicate the companys ability to generate net
profit after tax and considered as a ratio between net profit and sales. By looking at
CCM ratio for 2014 & 2013 the net profit margin for both years are below par, this
shown that operating and administrative costs are very high while sales and revenue
are comparatively low.
Total Asset Utilization applied to evaluate CCMs capability to utilize its asset to
obtain revenue (Weygandt, Kieso, & Warfield, 2001). The elevated the ratio, the more
capably the business manages its assets. By comparing both year 2014 and 2013, year
2013 has more efficient to convert its asset to revenue than year 2014.
Page 2
Fixed Asset Utilization ratio is often used to measure how productive a corporation
to apply its fixed assets to make profits. Again, year 2013 recorded a more effective
ratio than year 2014 and a higher fixed asset ratio is eventually better.
CCM Group
Liquidity Ratio
2014 2013
Cash Ratio (%) 32.60 62.60
Account Receivable Ratio (%) 43.08 58.26
Quick Asset Ratio 0.76 1.21
Source: Companies Annual Report 2014
Cash Ratio is one of the methods to measure liquidity risk of the companys
capability to meet its obligations through a number of short-term cash. It evaluates the
capability of a business to pay off its current debts by only using its cash and cash
equivalent due to cash equivalent are assets which can be transformed into cash
speedily. In this comparison, a healthy cash ration shall normally be kept more than
30% and reviewing year 2014 which recorded at 32.6%, CCM shall not have any
difficulty to pay companys debt for the next 12 months. As for year 2013, CCMs
cash ratio is in a better position due to their ratio of 62.6% as its captured higher
solvency power over total current liabilities (Gapenski & Brigham, 1996), hence high
free cash flow will enable the company to settle debts or paying dividend.
Quick Asset Ratio served as a significant metric of the organisations cash flow
position and is applied as a balancing ratio to the current ratio. It measures the
capability of a business entity to use its cash or quick assets to distance its current
liabilities. CCM has a good ratio for both year 2014 and 2013 due to the value of ratio
more than 1.0 indicate that years 2014 & 2013 have solid cash flow and certainly can
pay its liabilities for the subsequent twelve months as the quick assets are greater than
their exisitng liabilities. This also indicates that CCM have additional resources to
execute their future investment or expansion plan. On the other hand, a lower ratio
cannot be considered as terrible liquidity position because inventories cannot be
Page 3
classified as non-liquid. Hence we can conclude that CCM recorded a high liquidity
ratio cannot be regarded as having a reasonable liquidity position if CCM has sluggish
paying debtors.
Current Ratio
200
150
100 Current Ratio
50
0
2014 2013
Current Ratio
This ratio is indicative of short term financial position of a business enterprise. It
provides margin as well as it is measure of the business enterprise to pay-off the
current liabilities as they mature and its capacity to withstand sudden reverses by the
strength of its liquid position. From the comparison above, year 2014 has 114% in
current assets to cover its current liabilities and an excess of 176% in year 2013. This
shown that the current ratio for CCM has decreased of 62% from previous year and its
shown that CCM unable to turn the current assets to cash for debt payable within next
12 months. CCM must analyse their working capital requirements and the level of
risk they are willing to accept when determining the target current ratio.
CCM Group
De bt Ratio
2014 2013
Gearing (%) 67.40 80.90
Asset Financing (%) 36.20 40.50
Interest Cover (time) (0.10) 1.70
Source: Companies Annual Report 2014
Gearing ratio is used to evaluate CCM capability to convene long term obligation
and its debt commitment. CCM have 80.9% of gearing ratio on 2013 but decreased to
67.4% in 2014. The ratio indicates that CCM has reduced its debt level by 13.5%
against its equity. Based on the information above, CCM has turned into a
conservative manner on its debt management. This will eventually boost CCM to a
better position during economic downturn which can reduce their risk and repay its
debt through cash flow without much constraint.
Interest Cover is also called times interest earned assess how effortlessly an
organisation can pay financial interest on its outstanding debt. Referring to
(Investopedia, 2014) indication of lower interest cover rate represent a higher debts
expenses burden to the company. CCM suffered a significant drop in their times
interest earned from year 2013 at 1.7 times to -0.1 times in year 2014. This clearly
stipulates that CCM does not generate sufficient revenue to pay its financial interest in
year 2014 due to the bare requirement of interest cover always capped at 1.5 times
and above. Hence when the risk is high, CCM unlikely to obtain more borrowing as
their percentage of default also relatively high.
CCM Group
Investor Ratio
2014 2013
Return on Equity (%) (4.02) 1.24
Dividend Payout Ratio (%) (0.26) 15.36
Price/Earnings Multiple (time) (9.69) 750.00
Source: Companies Annual Report 2014
Dividend Payout Ratio is a parameter to evaluate the cash dividend paid out to the
shareholder. This ratio is a vital financial calculation used to assess the sustainability
of CCMs dividend disbursements. A lesser payout ratio is normally preferable
compared to a higher payout ratio, with a ratio more than 100% representing the
organisation is paying out in dividends than it generates in net earnings. From the
above table, we can conclude that CCM is paying a relatively low dividend in year
2014 despite their companys generating loses. Even for year 2013, CCM still
practicing a conservative approach by paying out 15.36% due to CCM classified as
cyclical sector classically have lesser payout since their sales vary considerably in line
with fiscal cycle. In nutshell, if CCM has free cash flow (Jensen, 1986), its best to
Page 5
declare the dividend payout to shareholder to prevent the fund being wasted on
unprofitable plan (Kaen, 2003)
In order for CCM to determine its share price to its per share earning, then
Price/Earnings Multiple (Ratio) is most frequently used formula. An organisation
with better P/E ratio means that the shareholders are paying more for each element of
earnings, indicating that the share is more high-priced compared to the one with lesser
P/E ratio. Shareholders emphasised at the P/E ratio as upcoming market expectations
of a companys growth projection in terms of profitability. If CCMs P/E ratio is on
the upper side when compared to its industry standards, its mean the market is
expecting some optimistic measures from CCM as far as earnings are concerned.
However, the table above shown that CCM has a tremendous drop in the P/E ratio
from year 2013 marked as 750 times to -9.69 times in year 2014 meaning that CCM
posed a huge decrease in profit for year 2014. This could be due to certain factor likes
high inflation rate, or the undervalue of stock. In consequence, P/E ratio have a
tendency of lesser during inflation time due to markets see earnings as artificially
twisted upwards.
Page 6
3.0 Recommendations
Chemical Company of Malaysia Berhad was not in a profitability and safe position
for year 2014. In order to endure and then grow, CCM in their main priority list is
must improved in every area of the company. The vital areas of improvement are the
cash flow of the organization, and the capacity and value of working capital,
profitability, and financial solidity. The Management needs to overcome these areas
concurrently if the organization is to fix its present modest record (Kaen, 2003)
It must be considered that this report is so limited to make a solid and firm
recommendation due to a greater profundity of understanding and evaluation can only
be done with utilisation of other means such as assessments of budget forecasts and
the statement of changes in financial position. Having assessed this process, the
investor can have a full understanding of CCMs current situation and feasible future
growth.
At this point CCM does not have solid upcoming prospects in the areas of
profitability, cash flow or solidity if it continues on its existing route. Investors should
be concerned with return of investment and creditors should be concerned with the
cash flow of the company as specified in the ratio evaluation. Hence, it can be
conclude that CCMs cost efficiency needs to be improved in order to sustain a
profitable revenue or growth rate.
Page 7
4.0 Investment Appraisal Techniques
i. Payback
Payback period is the time it takes to recover its initial investment in a project when
net cash flow equals zero. It regarded as the simplest investment appraisal techniques
(Remer & Nieto, 1995). Payback is the period of time for the incoming of cash to
match the original cost of investment. Generally, organisation will set a period over
which it is ascertained that the recovering of investment should be accomplished.
As intermittently mentioned above, the decision rule for the payback technique is that
if the project is well able to pay the initial investment capital during the set period of
time, it must be accepted. However, if it cannot, then it must be rejected.
The Net Present Value is based on the time value of money and the idea that money
has value over time (Steven, 2008). Investments have two vital elements; the first is
that they often involve assets whose value depreciates eventually and the return on the
asset must be adequate to repay the original investments and at the same time provide
a good yield that meets investors expectations. The second element is that investment
projects are generally long-term which may range from 1-30 years. So this element
requires that the issue of time value of money is factored in the investment assessment.
It is the discounted cash flow method that considers the issue of time value of money
in the investment project.
The theory of time value of money demonstrates that money has value over time
(Sangster A. , 1993). This implies that an investor prefer to get the return of
investment today instead of a year later. There are two basic reasons to that, firstly,
the cash obtained today has more worth than the cash obtained in the future (Remer
and Nieto, 1995). This implies that if cash is obtained today, it may be reinvested and
yield more profit than if it were received later in the future.
Page 8
Secondly, NPV involves risks and projection of future uncertainty, therefore the
higher risk and doubtful return of our investment will be affected if it takes longer
time to receive on our investment (Damodaran, 2001). The passage of time means that
conditions change which may make it difficult or impossible to receive the money as
expected.
Theoretically the NPV method of investment appraisal is greater among the other
methods (Moore & Reichert, 1983). Its advantages include:
a) it takes into account of the time value of money;
b) it is a complete measure of return;
c) it is based on liquidity not profits;
d) ought to lead the maximisation of investor wealth.
The con about this method is its too complex and it involved the knowledge of capital
cost (Damodaran, 2001)
By comparion to Net Present Value (NPV), Internal Rate of Return (IRR) is the
second method to NPV (Damodaran, 2001). This method defined as the correct
interest yield undertaken by an investment greater than its methodology. It can be
calculated by looking the discount rate that will equal the current value of the
investment of the plan to nil (Remer and Nieto (1995). In other words, this method
comprised the discount rate which causes the NPV of an investment to be breakeven.
For the purpose of computation, it includes two moves:
i) calculating the rate which is expected for the project,
ii) comparing the rate of return with the cost of capital.
One of the advantages of IRR is finance managers discover the IRR easier to envisage
and understand than they analyse the NPV method (Porter, 1980). Management
prefer the return appraise as opposed to the complete NPV outline. So long as the
organisation is not facing with much mutually exclusive investment, this method can
be used in peace of mind.
The drawbacks for IRR come from the method flaw to accurately position mutually
exclusive investment plans in circumstances like Net Present Value outline (Dulman,
1989). With its method, the inferred re-investment rate shall vary based on the
flowing of liquidity for every investment plan under contemplation.
Through this present value method, the implied re-investment rate is similar to the
required rate of return for every investment. It is not a complete profitability
measurement; hence the calculation is rather complicated. Non-conventional cash
Page 9
flows may give rise to multiple IRRs which mean the interpolation method cannot be
used (Dixit & Pindyck, 1994).
Accounting Rate of Return is the sum of money or return, that an investor can
anticipate based on the investment (Thirlwall, 1989). It separates the regular profit by
the early investment with the aim of getting the return that expected early. By using
this method, an investor can evaluate the profit potential for ventures and investments.
Some of the advantages are quite similar to payback period whereby this method is
simple to calculate, and it distinguishes the profitability aspect of investment (Brealey
& Myers, 1998).
Apart from that, ARR has its disadvantages which are ARR disregards time value of
money. Example, if apply ARR to contrast two ventures having the same initial
investments for instances the venture which has high annual income in the final years
of its valuable life may position higher than the one having high annual income in the
beginning years, although the current value of the earnings generated by the final
venture is higher. Hence the calculation can be in different manner and it created a
predicament of consistency (Sangster A. , 1993). Consequently it is inappropriate for
investment which comprising substantial sum of maintenance costs because their
feasibility also depends on the liquidity timing.
The conclusion for ARR can be defined in a simple way; that agree to an investment
if its is equivalent to or higher than the requisite accounting rate of return or
alternatively accept the one with greater ARR if is equally exclusive venture (Scarlett,
2009)
Page 10
5.0 Best Practice
Numerous companies prefer the payback (PB) method of investment appraisal, which
decides the duration of time it obtains to gain their first investment, where the
discounted cash flow techniques, which engage estimating all the cash flows, generate
over the life of a capital investment plan and discounting these back to present day
using a suitable interest rate accustomed for risk. The main grounds for the
preference for PB is that shorter payback plan are measured to be more attractive than
longer term investments, even if these would be prospective gain more profit or
returns. However, this approach has improved the investment conditions and favour a
fast returns whereby it uses cash flow instead of accounting profit calculation.
Combing discounted cash flow techniques with PB to evaluate payoffs further than a
payback time limit offers a simple, notwithstanding crude, option to complex peril
modelling. In addition, using circumstances and prompt analyses helps to build upper
and lower confidence levels to facilitate investor to make judgments about the
robustness of theory supporting an investment proposal.
Page 11
Referencing
Bibliography
Dixit, A. & Pindyck, R. (1994). Investment under Uncertainty. New Jersey: Princeton
University Press
Jensen, M. (1986). Agency Costs of Free Cash Flow, Corporate Finance and
Takeovers. American Economic Review, 323-330
Kaen, F.R. (2003). A Blueprint for Corporate Governance. New York: American
Management Association
Page 12
Remer, D. & A. Nieto (1995). A compendium and comparison of 25 project
evaluation techniques. Part 2: Ratio, payback and accounting methods. International
Journal of Production Economics 42: 101-129
Thirlwall, A.P. (1989). Growth and development with special reference to Developing
Economies. London: Oxford University Press
Weygandt, J., Kieso, D. & Warfield, T. (2001). Intermediate Accouting total asset
turnover ratio vol. 1. New York: Bearcat Company
Zain, M. (2008). How to use Profitability Ratios: Different Types of Calculations that
Determine a Firms Profits. Journal of Profitability ratio analysis
Page 13
Appendix
Page 14
Page 15
Page 16
Page 17
Page 18
Page 19